Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.94% first-year return on $53,508 initial cash invested.
2.94%
Cash On Cash
7.16%
Cap Rate
1.19
DSCR
$2,228
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $2,097 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,508
Downpayment
20%
$50,960
Closing costs
1%
$2,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,228
Total Expenses
$2,097
Mortgage P&I
57%
$1,279
Property Taxes
7%
$148
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0